1.894
Revenue¥B
2.477
2.625
2.748
2.876
2.945
3.016
3.179
3.366
3.519
3.580
2.083
3.98%
4.10%
16
3.50
Revenue growth%
20.83
19.08
17.76
20.46
19.94
22.84
25.00
26.66
26.26
24.97
21.74
25.00
21.83
78
16.83
Gross margin%
2.16
3.86
2.19
0.40
0.93
0.40
0.40
2.45
2.01
0.40
9.27
0.40
1.47
24
6.29
Operating margin%
12.96
14.58
15.45
17.02
16.84
14.78
12.88
15.22
16.63
19.63
18.84
15.22
15.34
65
13.20
Net margin%
5.62
4.85
1.94
0.40
3.30
3.22
5.79
3.79
2.96
1.75
8.64
3.22
3.26
92
19.17
P/E ratio (avg)x
38.40
43.79
45.71
52.12
52.09
52.39
57.57
58.98
69.54
69.83
24.27
58.98
52.26
82
9.163
EV/EBITx
41.28
45.04
52.40
58.61
58.74
63.52
61.13
71.20
82.34
91.38
11.93
71.20
59.94
66
29.51
FCF yield (avg)%
16.54
17.41
20.06
17.68
19.02
16.76
18.89
17.20
16.02
13.37
13.08
16.76
17.31
66
14.32
FCF margin%
9.85
7.24
8.79
11.19
12.88
14.07
15.78
18.62
20.80
22.08
2.52
18.62
13.47
14
1.622
FCF / Net incomex
0.606
0.688
0.821
0.839
0.918
1.028
1.052
1.017
1.208
1.384
1.438
1.052
0.967
63
20.06
ROIC%
21.64
19.50
20.26
20.47
22.10
22.62
21.25
20.69
20.75
22.17
29.21
21.25
21.00
82
16.01
Return on equity%
19.35
18.64
20.01
19.86
20.68
18.27
19.02
16.36
14.08
14.56
16.79
16.36
18.83
84
26.80
Return on assets%
21.41
20.40
21.82
23.26
26.11
25.57
23.50
23.00
25.54
26.82
26.21
25.54
23.38
72
156.71
EPS¥
266.55
253.68
292.17
332.08
334.37
398.33
450.45
442.90
514.46
597.50
161.56
12.31%
9.89%
—
20.74
EPS growth%
31.76
34.21
31.52
28.74
28.71
31.24
32.73
33.91
36.02
37.77
17.79
33.91
32.24
36
140.98
Bookvalue per sh¥
203.87
229.07
243.49
251.62
290.23
348.54
396.43
450.10
479.32
522.31
47.54
12.47%
10.41%
—
48.04
FCF per share¥
52.37
61.38
68.52
71.51
78.76
87.38
85.86
87.05
89.06
94.66
64.70
3.75%
7.71%
—
81.06
Dividend per sh¥
260.17
285.42
297.87
336.33
373.77
440.59
464.20
506.81
521.79
521.39
40.89
6.88%
8.73%
—
13.05
Div yield (avg)%
18.17
18.13
18.98
19.24
17.82
18.22
20.80
22.86
24.93
22.68
3.36
22.68
19.11
37
25.51
Payout ratio%
20.56
19.00
16.30
17.93
19.80
19.58
18.56
16.77
13.89
11.68
8.41
16.77
18.25
39
11.37
Shares (diluted)M
15.65
16.36
17.99
21.26
22.36
24.44
28.26
33.26
31.70
30.86
10.99
6.66%
8.30%
54
29.25
Buyback yield%
20.64
20.05
20.77
18.13
20.88
18.58
18.29
21.29
20.30
18.37
20.41
18.58
20.18
19
1.233
D/E ratiox
0.554
0.558
0.593
0.635
0.653
0.595
0.573
0.520
0.516
0.488
0.387
0.520
0.566
37
0.770
Enterprise value¥B
1.435
1.453
1.408
1.527
1.664
1.555
1.546
1.662
1.901
1.952
0.158
3.24%
3.59%
49
0.886
LT debt¥B
2.867
3.159
3.277
3.312
3.945
4.696
5.332
6.040
6.763
7.881
2.444
14.84%
11.83%
95
Revenue
¥3.580B
4.10%
1.00×
Cost of revenue
¥1.634B
3.67%
0.96×
Operating expenses
¥833.4M
4.45%
1.03×
Cash and investments
19.04%
Goodwill & intangibles
14.40%
Spread over hurdle
13.48%